3550 S Harlan Street #363DenverCO80235
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Investment property for sale in Denver at 3550 S Harlan Street #363, Denver, CO, 80235 offers a 10.01% rental yield on a $205,000 purchase with $1,710/mo rent. Total monthly income registers $1,710/mo, and a $1,003/mo payment leaves $186/mo available for distribution. Annual cash flow reaches $2,228/yr on $67,958 to close, and return on cash invested stands at 23.19% in year one. Equity gained on principal adds $1,323/yr while 5% annual appreciation supports $56,638 over five years. Portfolio math shows five-year ROI at 122.08% and total cumulative return in cash at $82,962. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,710/mo property income against a $1,003/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Townhouse
Built in 1974
N/A lot
$N/A/sqft
$330 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80235, Denver, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,107 (100%) |
| Owner Occupied HU | 1,725 (42.0%) |
| Renter Occupied HU | 2,163 (52.7%) |
| Vacant Housing Units | 219 ( 5.3%) |
| Median Home Value | $643,627 |
| Average Home Value | $715,790 |
Housing Distribution
Address Breakdown
Residential
4,281
Single Family
1,095
Multi-Family
3,186
Businesses
239
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Chantel Campbell • Madison & Company Properties
Mls Name: REcolorado
Mls Provider:
Mls ID: #4741191
Disclaimer: 2025 REcolorado All rights reserved. Certain information contained herein is derived from information which is the licensed property of, and copyrighted by, REcolorado. [Click here for more information](/mls-disclaimers/#17059)